XML 38 R27.htm IDEA: XBRL DOCUMENT v3.26.1
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2026
Fair Value Measurements [Abstract]  
Schedule of Company’s Liabilities that are Measured at Fair Value

The following table presents information about the Company’s liabilities that are measured at fair value as of June 30, 2026 and December 31, 2025 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

        June 30,     December 31,  
Description:   Level   2026     2025  
Derivative Liabilities:                
Forward purchase agreement   3   $ 1,756,700     $ 1,388,700  
Warrants – Series A   3   $ 3,015,191     $ 3,383,900  
Schedule of Fair Value Measurement of the FPA

The fair value measurement of the FPA at June 30, 2026 and December 31, 2025 was calculated using the following range of weighted average assumptions:

 

    June 30,     December 31,  
    2026     2025  
Risk-free interest rate     4.00 %     3.48 %
Stock price   $ 9.29     $ 7.09  
Expected life     0.5 years       1.1 years  
Expected volatility of underlying stock     197.5 %     175.0 %
Dividends     0 %     0 %
Schedule of Fair Value on Recurring Basis Using Significant Unobservable Inputs (Level 3)

The following table presents the changes in the fair value of the derivative liability associated with the Forward Purchase Agreement, measured at fair value on a recurring basis using significant unobservable inputs (Level 3), for the three and six months ended June 30, 2026:

 

    Fair Value  
    Measurement  
    Using 
Level 3
 
Forward Purchase Agreement   Inputs Total  
Balance, December 31, 2025   $ 1,388,700  
Change in fair value     (174,600 )
Balance, March 31, 2026     1,214,100  
Change in fair value     542,600  
Balance, June 30, 2026     1,756,700  

The following table presents the changes in the fair value of the derivative liability associated with the Series A Warrants, measured at fair value on a recurring basis using significant unobservable inputs (Level 3), for the three and six months ended June 30, 2026:

 

    Fair Value  
    Measurement  
    Using
 Level 3
 
Warrants – Series A   Inputs Total  
Balance, December 31, 2025   $ 3,383,900  
Change in fair value     (386,750 )
Balance, March 31, 2026     2,997,150  
Change in fair value     18,041
Balance, June 30, 2026     3,015,191  
Schedule of Determine the Fair Value

The Company utilized a Monte Carlo simulation analysis to determine the fair value of the Series A Warrants at June 30, 2026, which included the following assumptions:

 

    Series A
Warrants
 
Expected term     3.4 years  
Stock price   $ 9.29  
Risk free rate     4.1 %
Expected volatility     184.1 %
Expected dividend rate   $ 0.00  
Exercise Price   $ 3.10